FMP
Bit Digital, Inc.
BTBT
NASDAQ
Bit Digital, Inc., together with its subsidiaries, engages in the bitcoin mining business. It is also involved in the treasury management activities. The company was formerly known as Golden Bull Limited and changed its name to Bit Digital, Inc. in September 2020. Bit Digital, Inc. was incorporated in 2017 and is headquartered in New York, New York.
1.99 USD
-0.115 (-5.78%)
Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
21.07M
96.08M
32.3M
44.92M
163.76M
234.46M
335.68M
480.6M
688.09M
985.15M
Revenue %
-
356.1
-66.39
39.07
264.59
43.17
43.17
43.17
43.17
Operating Cash Flow
-3.42M
-23.26M
-8.5M
1.11M
-12.99M
-33.86M
-48.48M
-69.41M
-99.38M
-142.28M
Operating Cash Flow %
-16.23
-24.21
-26.31
2.46
-7.93
-14.44
-14.44
-14.44
-14.44
Cap Ex
-4.51M
-46.84M
-19.33M
-66.66M
-94M
-134.77M
-192.95M
-276.26M
-395.52M
-566.28M
Cap Ex %
-21.39
-48.75
-59.86
-148.41
-57.4
-57.48
-57.48
-57.48
-57.48
Free Cash Flow
-7.92M
-70.1M
-27.83M
-65.55M
-106.99M
-168.63M
-241.44M
-345.67M
-494.9M
-708.56M
Weighted Average Cost Of Capital
Price
1.99
Beta
Diluted Shares Outstanding
141.51M
Costof Debt
3.92
Tax Rate
After Tax Cost Of Debt
3.44
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
13.81M
Total Equity
281.6M
Total Capital
295.41M
Debt Weighting
4.67
Equity Weighting
95.33
Wacc
31.18
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
21.07M
96.08M
32.3M
44.92M
163.76M
234.46M
335.68M
480.6M
688.09M
985.15M
Operating Cash Flow
-3.42M
-23.26M
-8.5M
1.11M
-12.99M
-33.86M
-48.48M
-69.41M
-99.38M
-142.28M
Cap Ex
-4.51M
-46.84M
-19.33M
-66.66M
-94M
-134.77M
-192.95M
-276.26M
-395.52M
-566.28M
Free Cash Flow
-7.92M
-70.1M
-27.83M
-65.55M
-106.99M
-168.63M
-241.44M
-345.67M
-494.9M
-708.56M
Wacc
31.18
31.18
31.18
31.18
31.18
Pv Lfcf
-128.55M
-140.3M
-153.12M
-167.11M
-182.39M
Sum Pv Lfcf
-771.46M
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
31.18
Free Cash Flow T1
-722.73M
Terminal Value
-2.48B
Present Terminal Value
-637.48M
Intrinsic Value
Enterprise Value
-1.41B
Net Debt
-81.4M
Equity Value
-1.33B
Diluted Shares Outstanding
141.51M
Equity Value Per Share
-9.38
Projected DCF
-9.38 1.212%
